NIHON NOHYAKU CO.,LTD.

4997 TSE Chemicals Chemicals
TSE Prime
¥1,149.00
-1.63%
Delayed · cached 15 min

Fair value analysis

4997
NIHON NOHYAKU CO.,LTD.
ChemicalsChemicals
¥1,149.00
Close used for this calculation
¥1,494.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability15/25
Returns13/25
Balance Sheet18/25
Efficiency25/25
Growth19/25
Strong
Quality radar
71Prof.15/25Ret.13/25Eff.25/25B.Sht18/25Growth19/25

Consensus fair value

¥1,494.95
Below FV
▲ +30.1% against the close used
Model range ¥785.87 – ¥2,454.43
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥785.87Fair value¥1,494.95Bull¥2,454.43
FairClose
52-week traded range
52W low ¥862.0052W high ¥1,323.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

NIHON NOHYAKU CO.,LTD. closed at ¥1,149.00, 23.1% below the consensus fair value of ¥1,494.95 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 12.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥833.84
-27.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,500.54
+30.6%
√(22.5 × EPS × BVPS)
EPS=92.32, BVPS=1083.96
P/E Fair Value
¥1,846.40
+60.7%
EPS × 20x (sector P/E)
EPS=92.32, Sector P/E=20x
Peter Lynch (PEG)
¥1,216.78
+5.9%
EPS × Growth% (PEG = 1 is fair)
EPS=92.32, g=13.2%
EV/EBITDA
¥2,454.43
+113.6%
(EBITDA × 16.6x − Net Debt) ÷ Shares
EBITDA=13.3B
Dividend Discount (DDM)
¥1,942.04
+69.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.96, r=10%, g=8%
Book Value (P/B)
¥785.87
-31.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1083.96, ROE=8.9%, g=6%, r=10%
Reverse DCF
¥1,149.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 13.2%
Margin of Safety
¥1,045.20
-9.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1393.59, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.